Master Components Financials
NSE: MASTER
₹435.00
₹0.00 (0.00%)As on 01-Sep-2026 14:36IST
Market cap
₹174 Cr
Revenue (TTM)
₹74 Cr
P/E Ratio
23.4
P/B Ratio
4.7
Div. Yield
0.2 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
74.38
|
42.40
|
25.29
|
20.70
|
18.24
|
13.25
|
|
|
|
|
|
|
Total Income
|
74.66
|
42.81
|
25.58
|
20.91
|
18.43
|
13.28
|
|
|
|
|
|
|
Total Expenditure
|
62.09
|
35.91
|
21.01
|
17.54
|
16.09
|
11.05
|
|
|
|
|
|
|
EBITDA
|
12.29
|
6.50
|
4.28
|
3.16
|
2.15
|
2.20
|
|
|
|
|
|
|
Depreciation
|
1.78
|
1.22
|
0.95
|
0.83
|
0.85
|
0.92
|
|
|
|
|
|
|
EBIT
|
10.51
|
5.27
|
3.33
|
2.33
|
1.29
|
1.29
|
|
|
|
|
|
|
Interest
|
0.82
|
0.19
|
0.07
|
0.11
|
0.18
|
0.27
|
|
|
|
|
|
|
Other Income
|
0.28
|
0.41
|
0.29
|
0.20
|
0.19
|
0.02
|
|
|
|
|
|
|
Exceptional Items
|
--
|
3.19
|
--
|
--
|
--
|
--
|
|
|
|
|
|
|
Profit before Tax
|
9.97
|
8.68
|
3.56
|
2.42
|
1.30
|
1.04
|
|
|
|
|
|
|
Provision for Tax
|
2.53
|
2.19
|
0.88
|
0.71
|
0.37
|
0.28
|
|
|
|
|
|
|
Profit after Tax
|
7.44
|
6.49
|
2.68
|
1.71
|
0.94
|
0.76
|
|
|
|
|
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
36.79
|
29.49
|
23.00
|
11.65
|
9.95
|
9.01
|
|
|
|
|
|
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|
|
|
|
|
|
Non-Current Liabilities
|
4.79
|
1.39
|
0.41
|
0.75
|
0.75
|
1.52
|
|
|
|
|
|
|
Current Liabilities
|
17.53
|
12.17
|
2.90
|
4.19
|
4.15
|
3.66
|
|
|
|
|
|
|
Total Liabilities
|
59.10
|
43.05
|
26.32
|
16.59
|
14.85
|
14.19
|
|
|
|
|
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
28.89
|
24.51
|
10.89
|
8.10
|
7.23
|
7.83
|
|
|
|
|
|
|
Current Assets
|
30.21
|
18.54
|
15.43
|
8.50
|
7.62
|
6.36
|
|
|
|
|
|
|
Total Assets
|
59.10
|
43.05
|
26.32
|
16.59
|
14.85
|
14.19
|
|
|
|
|
|
|
Total Debt*
|
10.86
|
4.01
|
-0.14
|
0.94
|
1.73
|
2.16
|
|
|
|
|
|
|
Net Current Assets
|
12.68
|
6.37
|
12.52
|
4.30
|
3.47
|
2.70
|
|
|
|
|
|
|
Contingent Liabilities
|
3.09
|
--
|
--
|
--
|
6.65
|
6.65
|
|
|
|
|
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2.24
|
1.68
|
2.08
|
2.60
|
0.80
|
2.03
|
|
|
|
|
|
|
Cash Flow from Investing Activities
|
-5.55
|
-11.45
|
-3.73
|
-1.64
|
-0.22
|
-0.71
|
|
|
|
|
|
|
Cash from Financing Activities
|
6.09
|
3.94
|
7.58
|
-0.85
|
-0.59
|
-1.86
|
|
|
|
|
|
|
Net Cash Inflow / Outflow
|
2.78
|
-5.83
|
5.94
|
0.11
|
-0.01
|
-0.54
|
|
|
|
|
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
18.61
|
16.23
|
6.69
|
5.18
|
2.84
|
2.31
|
|
|
|
|
|
|
Cash EPS (₹)
|
23.07
|
19.29
|
9.05
|
7.71
|
5.43
|
5.09
|
|
|
|
|
|
|
Adjusted Book Value (₹)
|
91.97
|
73.73
|
57.49
|
35.31
|
30.14
|
27.30
|
|
|
|
|
|
|
Dividend per Share (₹)
|
0.75
|
0.50
|
--
|
--
|
--
|
--
|
|
|
|
|
|
|
Cash Flow per Share (₹)
|
5.59
|
4.20
|
5.21
|
7.89
|
26.50
|
67.62
|
|
|
|
|
|
|
Free Cash Flow per Share (₹)
|
-8.24
|
-20.42
|
-6.86
|
3.36
|
13.98
|
34.72
|
|
|
|
|
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
26.60
|
31.49
|
20.45
|
20.83
|
12.94
|
11.30
|
|
|
|
|
|
|
ROE (%)
|
22.46
|
24.74
|
15.44
|
15.84
|
9.89
|
8.82
|
|
|
|
|
|
|
ROA (%)
|
14.57
|
18.72
|
12.47
|
10.88
|
6.45
|
5.29
|
|
|
|
|
|
|
EBIT Margin (%)
|
14.13
|
12.43
|
13.18
|
11.23
|
7.08
|
9.70
|
|
|
|
|
|
|
Net Margin (%)
|
9.97
|
15.17
|
10.46
|
8.18
|
5.09
|
5.73
|
|
|
|
|
|
|
Cash Profit Margin (%)
|
12.41
|
18.20
|
14.32
|
12.28
|
9.82
|
12.67
|
|
|
|
|
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
75.41
|
67.66
|
22.16
|
13.51
|
37.61
|
-11.90
|
|
|
|
|
|
|
EBIT Growth (%)
|
99.29
|
58.15
|
43.34
|
80.13
|
0.43
|
-36.31
|
|
|
|
|
|
|
Net Profit Growth (%)
|
14.64
|
142.67
|
56.44
|
82.47
|
23.10
|
-42.41
|
|
|
|
|
|
|
EPS Growth (%)
|
14.64
|
142.67
|
29.06
|
82.47
|
23.10
|
-42.41
|
|
|
|
|
|
|
Book Value Growth (%)
|
24.74
|
28.23
|
97.35
|
17.14
|
10.40
|
9.23
|
|
|
|
|
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
16.01
|
17.62
|
20.41
|
--
|
--
|
--
|
|
|
|
|
|
|
Price / Book Value
|
3.24
|
3.88
|
2.37
|
--
|
--
|
--
|
|
|
|
|
|
|
Dividend Yield (%)
|
0.25
|
0.17
|
--
|
--
|
--
|
--
|
|
|
|
|
|
|
EV/EBITDA
|
10.10
|
17.12
|
10.59
|
1.22
|
0.87
|
1.10
|
|
|
|
|
|
|
Close Price (₹)
|
298.00
|
286.00
|
136.50
|
--
|
--
|
--
|
|
|
|
|
|
|
High Price (₹)
|
436.00
|
380.00
|
147.95
|
--
|
--
|
--
|
|
|
|
|
|
|
Low Price (₹)
|
272.20
|
130.00
|
133.05
|
--
|
--
|
--
|
|
|
|
|
|
|
Market Cap (₹ Cr)
|
119.20
|
114.40
|
54.60
|
--
|
--
|
--
|
|
|
|
|
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.30
|
0.14
|
-0.01
|
0.08
|
0.17
|
0.24
|
|
|
|
|
|
|
Short term debt to equity ratio
|
0.19
|
0.14
|
-0.01
|
0.05
|
0.06
|
0.04
|
|
|
|
|
|
|
Current Ratio
|
1.72
|
1.52
|
5.31
|
2.03
|
1.84
|
1.74
|
|
|
|
|
|
|
Quick Ratio
|
1.21
|
0.99
|
4.55
|
1.38
|
1.08
|
1.20
|
|
|
|
|
|
|
Interest Coverage
|
13.20
|
45.86
|
51.87
|
23.48
|
8.43
|
4.90
|
|
|
|
|
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.00
|
21.73
|
21.77
|
22.03
|
22.51
|
30.49
|
|
|
|
|
|
|
Asset Turnover
|
1.46
|
1.22
|
1.18
|
1.32
|
1.26
|
0.92
|
|
|
|
|
|
|
Receivable days
|
59.10
|
63.34
|
72.64
|
76.40
|
81.51
|
103.35
|
|
|
|
|
|
|
Inventory Days
|
38.05
|
37.27
|
35.49
|
51.66
|
51.09
|
50.63
|
|
|
|
|
|
|
Payable days
|
49.88
|
50.53
|
52.06
|
63.50
|
60.58
|
71.46
|
|
|
|
|
|
|
Cash Conversion Cycle
|
47.28
|
50.08
|
56.07
|
64.56
|
72.01
|
82.52
|
|
|
|
|
|
loading...
loading...
New Process Alert 
Seems like you've uploaded a wrong QR code. Please upload the QR code downloaded from MF Central platform.
